Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.38% first-year return on $868k initial cash invested.
-27.38%
Cash On Cash
0.29%
Cap Rate
0.05
DSCR
$7,289
Rent
-$19,804
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4019k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$868k
Downpayment
20%
$804k
Closing costs
1%
$40,192
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$7,289
Total Expenses
$27,093
Mortgage P&I
281%
$20,499
Property Taxes
22%
$1,629
Home Insurance
20%
$1,466
HOA
0%
$0
Property Management
15%
$1,093
CapEx
4%
$292
Vacancy
0%
$0
Maintenance
4%
$292
Other
25%
$1,822